[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2010 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

YoY- 91.95%

Quarter Report

YTLPI4Q30062010(FY2010)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annual (Unaudited) Result
Revenue	15,835,993	15,870,343	14,662,559	13,442,917	6,093,394	4,242,518	4,068,008	25.39%
YoY %	-0.22%	8.24%	9.07%	120.61%	43.63%	4.29%	-	-
Horiz. %	389.28%	390.13%	360.44%	330.45%	149.79%	104.29%	100.00%	-
PBT	1,311,815	1,391,476	1,556,906	1,717,212	1,386,872	1,385,701	1,296,757	0.19%
YoY %	-5.72%	-10.63%	-9.34%	23.82%	0.08%	6.86%	-	-
Horiz. %	101.16%	107.30%	120.06%	132.42%	106.95%	106.86%	100.00%	-
Tax	-281,932	-234,515	-309,444	-476,203	-740,279	-346,855	-121,108	15.10%
YoY %	-20.22%	24.21%	35.02%	35.67%	-113.43%	-186.40%	-	-
Horiz. %	232.79%	193.64%	255.51%	393.21%	611.26%	286.40%	100.00%	-
NP	1,029,883	1,156,961	1,247,462	1,241,009	646,593	1,038,846	1,175,649	-2.18%
YoY %	-10.98%	-7.25%	0.52%	91.93%	-37.76%	-11.64%	-	-
Horiz. %	87.60%	98.41%	106.11%	105.56%	55.00%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,054,770	1,232,211	1,364,168	1,241,135	646,605	1,038,846	1,175,649	-1.79%
YoY %	-14.40%	-9.67%	9.91%	91.95%	-37.76%	-11.64%	-	-
Horiz. %	89.72%	104.81%	116.04%	105.57%	55.00%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.49%	16.85%	19.88%	27.73%	53.38%	25.03%	9.34%	-
YoY %	27.54%	-15.24%	-28.31%	-48.05%	113.26%	167.99%	-	-
Horiz. %	230.09%	180.41%	212.85%	296.90%	571.52%	267.99%	100.00%	-
Total Cost	14,806,110	14,713,382	13,415,097	12,201,908	5,446,801	3,203,672	2,892,359	31.24%
YoY %	0.63%	9.68%	9.94%	124.02%	70.02%	10.76%	-	-
Horiz. %	511.90%	508.70%	463.81%	421.87%	188.32%	110.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,012,040	9,210,001	8,504,223	6,560,778	5,922,142	6,286,019	5,895,721	9.21%
YoY %	8.71%	8.30%	29.62%	10.78%	-5.79%	6.62%	-	-
Horiz. %	169.82%	156.22%	144.24%	111.28%	100.45%	106.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	68,197	340,117	676,013	852,901	790,378	584,443	624,546	-30.84%
YoY %	-79.95%	-49.69%	-20.74%	7.91%	35.24%	-6.42%	-	-
Horiz. %	10.92%	54.46%	108.24%	136.56%	126.55%	93.58%	100.00%	-
Div Payout %	6.47%	27.60%	49.56%	68.72%	122.24%	56.26%	53.12%	-
YoY %	-76.56%	-44.31%	-27.88%	-43.78%	117.28%	5.91%	-	-
Horiz. %	12.18%	51.96%	93.30%	129.37%	230.12%	105.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	10,012,040	9,210,001	8,504,223	6,560,778	5,922,142	6,286,019	5,895,721	9.21%
YoY %	8.71%	8.30%	29.62%	10.78%	-5.79%	6.62%	-	-
Horiz. %	169.82%	156.22%	144.24%	111.28%	100.45%	106.62%	100.00%	-
NOSH	7,255,101	7,251,969	7,206,969	6,495,819	5,694,367	5,195,057	4,996,374	6.40%
YoY %	0.04%	0.62%	10.95%	14.07%	9.61%	3.98%	-	-
Horiz. %	145.21%	145.14%	144.24%	130.01%	113.97%	103.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.50%	7.29%	8.51%	9.23%	10.61%	24.49%	28.90%	-
YoY %	-10.84%	-14.34%	-7.80%	-13.01%	-56.68%	-15.26%	-	-
Horiz. %	22.49%	25.22%	29.45%	31.94%	36.71%	84.74%	100.00%	-
ROE	10.54%	13.38%	16.04%	18.92%	10.92%	16.53%	19.94%	-
YoY %	-21.23%	-16.58%	-15.22%	73.26%	-33.94%	-17.10%	-	-
Horiz. %	52.86%	67.10%	80.44%	94.88%	54.76%	82.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	218.27	218.84	203.45	206.95	107.01	81.66	81.42	17.84%
YoY %	-0.26%	7.56%	-1.69%	93.39%	31.04%	0.29%	-	-
Horiz. %	268.08%	268.78%	249.88%	254.18%	131.43%	100.29%	100.00%	-
EPS	14.54	16.99	18.93	19.10	11.35	20.00	23.53	-7.70%
YoY %	-14.42%	-10.25%	-0.89%	68.28%	-43.25%	-15.00%	-	-
Horiz. %	61.79%	72.21%	80.45%	81.17%	48.24%	85.00%	100.00%	-
DPS	0.94	4.69	9.38	13.13	13.88	11.25	12.50	-35.00%
YoY %	-79.96%	-50.00%	-28.56%	-5.40%	23.38%	-10.00%	-	-
Horiz. %	7.52%	37.52%	75.04%	105.04%	111.04%	90.00%	100.00%	-
NAPS	1.38	1.27	1.18	1.01	1.04	1.21	1.18	2.64%
YoY %	8.66%	7.63%	16.83%	-2.88%	-14.05%	2.54%	-	-
Horiz. %	116.95%	107.63%	100.00%	85.59%	88.14%	102.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,103,162
RPS	191.55	191.97	177.36	162.60	73.70	51.32	49.21	25.39%
YoY %	-0.22%	8.24%	9.08%	120.62%	43.61%	4.29%	-	-
Horiz. %	389.25%	390.10%	360.41%	330.42%	149.77%	104.29%	100.00%	-
EPS	12.76	14.90	16.50	15.01	7.82	12.57	14.22	-1.78%
YoY %	-14.36%	-9.70%	9.93%	91.94%	-37.79%	-11.60%	-	-
Horiz. %	89.73%	104.78%	116.03%	105.56%	54.99%	88.40%	100.00%	-
DPS	0.82	4.11	8.18	10.32	9.56	7.07	7.55	-30.90%
YoY %	-80.05%	-49.76%	-20.74%	7.95%	35.22%	-6.36%	-	-
Horiz. %	10.86%	54.44%	108.34%	136.69%	126.62%	93.64%	100.00%	-
NAPS	1.211	1.114	1.0287	0.7936	0.7163	0.7603	0.7131	9.21%
YoY %	8.71%	8.29%	29.62%	10.79%	-5.79%	6.62%	-	-
Horiz. %	169.82%	156.22%	144.26%	111.29%	100.45%	106.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.60	1.76	2.20	2.21	2.16	1.85	2.37	-
P/RPS	0.73	0.80	1.08	1.07	2.02	2.27	2.91	-20.56%
YoY %	-8.75%	-25.93%	0.93%	-47.03%	-11.01%	-21.99%	-	-
Horiz. %	25.09%	27.49%	37.11%	36.77%	69.42%	78.01%	100.00%	-
P/EPS	11.01	10.36	11.62	11.57	19.02	9.25	10.07	1.49%
YoY %	6.27%	-10.84%	0.43%	-39.17%	105.62%	-8.14%	-	-
Horiz. %	109.33%	102.88%	115.39%	114.90%	188.88%	91.86%	100.00%	-
EY	9.09	9.65	8.60	8.65	5.26	10.81	9.93	-1.46%
YoY %	-5.80%	12.21%	-0.58%	64.45%	-51.34%	8.86%	-	-
Horiz. %	91.54%	97.18%	86.61%	87.11%	52.97%	108.86%	100.00%	-
DY	0.59	2.66	4.26	5.94	6.43	6.08	5.27	-30.55%
YoY %	-77.82%	-37.56%	-28.28%	-7.62%	5.76%	15.37%	-	-
Horiz. %	11.20%	50.47%	80.83%	112.71%	122.01%	115.37%	100.00%	-
P/NAPS	1.16	1.39	1.86	2.19	2.08	1.53	2.01	-8.74%
YoY %	-16.55%	-25.27%	-15.07%	5.29%	35.95%	-23.88%	-	-
Horiz. %	57.71%	69.15%	92.54%	108.96%	103.48%	76.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	16/08/12	25/08/11	19/08/10	20/08/09	22/08/08	23/08/07	-
Price	1.59	1.80	1.89	2.29	2.12	1.78	2.29	-
P/RPS	0.73	0.82	0.93	1.11	1.98	2.18	2.81	-20.10%
YoY %	-10.98%	-11.83%	-16.22%	-43.94%	-9.17%	-22.42%	-	-
Horiz. %	25.98%	29.18%	33.10%	39.50%	70.46%	77.58%	100.00%	-
P/EPS	10.94	10.59	9.98	11.99	18.67	8.90	9.73	1.97%
YoY %	3.31%	6.11%	-16.76%	-35.78%	109.78%	-8.53%	-	-
Horiz. %	112.44%	108.84%	102.57%	123.23%	191.88%	91.47%	100.00%	-
EY	9.14	9.44	10.02	8.34	5.36	11.23	10.28	-1.93%
YoY %	-3.18%	-5.79%	20.14%	55.60%	-52.27%	9.24%	-	-
Horiz. %	88.91%	91.83%	97.47%	81.13%	52.14%	109.24%	100.00%	-
DY	0.59	2.61	4.96	5.73	6.55	6.32	5.46	-30.96%
YoY %	-77.39%	-47.38%	-13.44%	-12.52%	3.64%	15.75%	-	-
Horiz. %	10.81%	47.80%	90.84%	104.95%	119.96%	115.75%	100.00%	-
P/NAPS	1.15	1.42	1.60	2.27	2.04	1.47	1.94	-8.33%
YoY %	-19.01%	-11.25%	-29.52%	11.27%	38.78%	-24.23%	-	-
Horiz. %	59.28%	73.20%	82.47%	117.01%	105.15%	75.77%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos